LUCKLAND CO.,LTD. FY2026 Q2 Earnings Report

Quick View

Executive Summary

In 2026 Fiscal Year Q2, the Company reported lower revenue and lower earnings, with deterioration observed in both profitability and cash generation. Revenue was ¥22.66B (-12.5% year on year), Operating Income was ¥0.82B (-49.7%), Ordinary Income was ¥0.88B (-44.5%), and Net Income attributable to owners of the parent was ¥0.665B (-30.7%). The decline in revenue was attributable to a reduction in project volume, while the decline in earnings reflected deteriorating operating leverage due to a lower gross margin and a relative increase in the SG&A ratio.

Factors Affecting Performance

【Revenue】Revenue was ¥22.66B, representing a 12.5% year-on-year decline. The Company operates as a single-segment business focused exclusively on store facility production, and does not disclose a breakdown by business category. However, contract liabilities declined to ¥1.88B from ¥2.08B in the previous year, suggesting weak accumulation of advance-payment projects and an impact from a gap between projects.

【Profit and Loss】The gross margin declined to 15.1% from 16.8% in the previous year due to an increase in the cost-of-sales ratio, while total gross profit contracted to ¥3.42B from ¥4.36B. Although SG&A expenses were contained at ¥2.60B (-4.3%), the SG&A ratio increased to 11.5% from 10.5% as a result of the decline in revenue, and the operating margin fell to 3.6% from 6.3%. Non-operating income and expenses resulted in a net gain of ¥0.06B, while extraordinary income and expenses resulted in a net gain of ¥0.03B. These non-operating factors supported Ordinary Income and income before taxes, but Net Income remained at ¥0.665B (-30.7%). In conclusion, the Company reported lower revenue and lower earnings.

Segment Analysis

The Company and its consolidated subsidiaries operate a single segment, the Store Facility Production Business, and disclosure of segment-level performance has been omitted.

Key Financial Metrics

【Profitability】The operating margin was 3.6%, down 2.7pt from 6.3% in the same period of the previous year, while the gross margin also declined to 15.1% from 16.8%. The net profit margin decreased to 2.9% from 3.7%, suggesting that the pass-through of cost pressures into prices has not progressed sufficiently.【Cash Quality】Operating Cash Flow (OCF) was limited to ¥0.16B, and the OCF-to-Net Income ratio was low at approximately 0.25x against Net Income of ¥0.665B. While trade receivables decreased by ¥4.17B, trade payables also declined by ¥3.15B, with changes in working capital offsetting each other and constraining cash generation.【Investment Efficiency】ROE was 5.1% and is composed of the product of total asset turnover and financial leverage; however, the decline in Net Income during the period was the primary factor lowering the ROE level. Investment remained restrained, with capital expenditures of ¥0.09B versus depreciation and amortization of ¥0.20B.【Financial Soundness】The Equity Ratio improved to 53.6% from approximately 44.0% in the previous year, while cash and deposits remained at a substantial level of ¥11.22B. Total assets contracted to ¥25.82B from ¥29.74B, but net assets increased to ¥13.84B from ¥13.11B, indicating a stable financial foundation.

Cash Flow Analysis

Operating Cash Flow was ¥0.16B, a significant decrease from ¥0.80B in the same period of the previous year. In terms of working capital, the ¥4.17B decrease in trade receivables made a positive contribution, while the ¥3.15B decrease in trade payables had a negative impact and corporate income tax payments had a negative impact of ¥0.93B, placing pressure on cash generation from operating activities. Investing Cash Flow was -¥0.18B, primarily reflecting capital expenditures of ¥0.09B, while Financing Cash Flow was -¥0.38B due to debt repayments and dividend payments. As a result, Free Cash Flow was slightly negative at -¥0.02B, highlighting the divergence between net income and cash generation.

Earnings Quality

Against Ordinary Income of ¥0.88B for the period, Net Income was ¥0.70B after the deduction of ¥0.21B in corporate income taxes and other taxes. Non-operating income consisted mainly of minor items such as dividend income and was primarily recurring in nature. Extraordinary income of ¥0.10B and extraordinary losses of ¥0.07B were both small in scale and limited to temporary factors such as gains on the sale of investment securities and gains or losses on the sale of fixed assets; therefore, their impact on total earnings was limited. Meanwhile, OCF was ¥0.163B, substantially below Net Income of ¥0.665B, with working capital factors—changes in trade receivables and trade payables—creating a divergence between earnings and cash through accruals. Comprehensive Income was ¥0.70B, approximately in line with Net Income, while adjustments from foreign currency translation adjustments and valuation differences on securities were minor and did not materially distort earnings quality.

Earnings Forecast and Guidance

The Full-Year earnings forecast remains unchanged at Revenue of ¥58.00B (+2.5% year on year), Operating Income of ¥4.18B (+3.5%), and Ordinary Income of ¥4.26B (+2.7%), with no revisions as of the current quarter. Progress against the full-year forecast was 39.1% for Revenue, 19.7% for Operating Income, 20.6% for Ordinary Income, and 25.8% for Net Income, all below the 50% benchmark for the first half. Accordingly, achievement of the back-half-weighted plan depends on project progress and a recovery in profitability during the second half.

Shareholder Returns

The interim dividend was ¥20 per share, unchanged from the previous year, while the full-year dividend forecast remains unchanged at ¥40, with no revision. The Payout Ratio based on first-half Net Income is approximately 34.7%; however, using the full-year Net Income forecast of ¥2.58B as the denominator, the Payout Ratio is equivalent to approximately 17%. First-half Free Cash Flow was negative, and dividend funding therefore depends more on cash on hand (¥11.22B) than on cash flow.

Risk Factors

1. Project profitability deterioration risk: The gross margin declined to 15.1% from 16.8% in the previous year, and a provision for loss on orders of ¥0.33B was recorded, suggesting the existence of low-profitability projects.

2. Vulnerability in cash conversion: OCF was only approximately 0.25x Net Income, with the decrease in trade receivables (+¥4.17B) and the decrease in trade payables (-¥3.15B) offsetting each other and resulting in working capital remaining tied up.

3. Back-half-weighted full-year plan risk: First-half progress was significantly below the standard 50%, at 39.1% for Revenue and 19.7% for Operating Income, making recovery during the second half a prerequisite for achieving the plan.

Industry Benchmark (Reference; Company Research)

Industry Benchmark (it_telecom)

Profitability and Returns

Profitability is substantially below the industry median.

Growth and Capital Efficiency

While many companies in the industry are reporting revenue growth, the Company reported a revenue decline and is lagging in terms of growth.

※Source: Company research

Key Points from the Earnings Results

1. Structural decline in margins: The operating margin declined to 3.6% from 6.3% in the previous year, and the gross margin declined to 15.1% from 16.8%, confirming a structure in which the pass-through of cost increases into prices is lagging.

2. Decline in cash-generation capacity: OCF was only approximately 0.25x Net Income, and the first-half earnings data indicate that changes in working capital are placing pressure on cash flow.

3. Back-half-weighted full-year plan: First-half progress for both Revenue and earnings was below 50%, making project progress during the second half a critical factor in achieving the full-year plan.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,546–¥1,641 at ±1% for the cost of equity, and ¥1,582–¥1,609 at ±0.1 for ω.

Notes:

• Amortization of goodwill of ¥4.3 per share has been added back to earnings (due to its non-cash nature and to facilitate comparability with IFRS companies).
• Net assets as of the quarter-end have been used (there is a timing difference relative to the full-year forecast).

(Calculation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / This is a mechanically calculated value based solely on publicly disclosed data; it is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict or guarantee the future share price.)

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings release data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the Company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility and, where necessary, after consulting a professional.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q2 was a materially weaker earnings period for LUCKLAND, with lower project revenue and pronounced margin compression outweighing a still-profitable operating result. Revenue declined 12.5% year on year to ¥22.657bn. Operating income fell 49.7% to ¥0.823bn, substantially underperforming the rate of revenue decline. Ordinary income decreased 44.5% to ¥0.879bn. Net income attributable to owners declined 30.7% to ¥0.665bn, while reported consolidated net income was ¥0.702bn. Gross profit fell to ¥3.423bn and the gross margin compressed to 15.1% from approximately 16.8% a year earlier, a deterioration of about 173bp. The operating margin declined to 3.6% from approximately 6.3%, a sharper 269bp contraction. SG&A expenses declined 4.3% to ¥2.599bn, but this was materially slower than the revenue decline, raising the SG&A-to-sales ratio by roughly 100bp to 11.5%. Accordingly, the earnings setback reflects both weaker gross profitability and negative operating leverage. The ¥0.101bn extraordinary-income line, principally including a ¥0.098bn gain on sale of subsidiary shares, supported pre-tax profit and was non-recurring in nature. Operating cash flow of ¥0.163bn was only 0.25x reported net income, indicating weak cash realization during the first half. Free cash flow was slightly negative at ¥0.021bn after ¥0.092bn of capital expenditure. Liquidity remains ample, supported by ¥11.225bn of cash and a 182.0% current ratio. Leverage is manageable on debt-service measures, with debt/EBITDA of 1.89x and EBITDA interest coverage of 53.74x, although 79.9% of debt is short term and requires continued refinancing access. The full-year revenue forecast of ¥58.0bn was maintained despite first-half progress of only 39.1%, while operating-income progress was just 19.7% versus a standard 50% at Q2. The unchanged forecast therefore embeds a substantial second-half recovery in project execution, revenue volume, and margins. The central issue for subsequent quarters is whether the company can restore gross margin and convert its accounting earnings into operating cash flow while maintaining its dividend.

Profitability Analysis

The reported annualized DuPont ROE is 9.6%, comprising a 2.9% net profit margin, 1.755x asset turnover, and 1.87x financial leverage. The weakest element is the 2.9% net margin, which sits at the threshold generally considered low and is the immediate constraint on returns. The most significant year-on-year deterioration was in operating profitability: operating income fell 49.7%, far faster than the 12.5% revenue decline. Gross margin compressed by approximately 173bp to 15.1%, demonstrating reduced project-level profitability and/or an unfavorable project mix. Operating-margin compression was larger, at roughly 269bp to 3.6%, because SG&A did not fall proportionately with sales. SG&A decreased to ¥2.599bn from ¥2.717bn, but the 4.3% reduction lagged the revenue contraction; this is negative operating leverage. EBITDA was ¥1.021bn, representing a 4.5% margin, and EBITDA before JGAAP goodwill amortization was ¥1.046bn. Goodwill amortization was ¥0.025bn, or only about 2.4% of EBITDA, so JGAAP goodwill accounting is not a material distortion of operating comparability. The 5-factor DuPont tax burden of 0.729 is normal, corresponding to a 23.0% effective tax rate. The interest burden of 1.108 reflects the benefit of non-operating income and indicates that interest cost is not the main pressure on profitability. Interest expense was only ¥0.019bn, with interest coverage of 43.32x. The gap between ordinary income of ¥0.879bn and net income of ¥0.702bn was moderated by a net extraordinary gain of ¥0.032bn, including the gain on sale of subsidiary shares; consequently, bottom-line performance contains a modest non-recurring uplift. The annualized 9.6% ROE is acceptable but is being generated with a low margin and moderate leverage, rather than through a strong operating-profit profile. Sustained improvement requires recovery in gross margin and better absorption of the fixed SG&A base.

Growth Assessment

First-half revenue of ¥22.657bn was 39.1% of the maintained full-year forecast of ¥58.0bn, 10.9 percentage points below the standard 50% Q2 progress level. This may partly reflect the timing and completion profile of store and facility production projects, but it leaves a demanding second-half revenue requirement of ¥35.343bn. The implied second-half revenue requirement is approximately 56.0% above first-half sales. Operating-income progress was only 19.7% against the ¥4.176bn full-year forecast, 30.3 percentage points below the standard Q2 run rate. Ordinary-income progress was 20.6% against the ¥4.262bn forecast. Net income attributable to owners reached 25.8% of the ¥2.579bn forecast, also below the standard pace. Achieving the plan requires second-half operating income of ¥3.353bn, more than four times first-half operating income. The implied second-half operating margin is approximately 9.5%, compared with 3.6% in the first half. This makes margin recovery, not merely revenue catch-up, the key earnings sensitivity. The maintained forecast implies 2.5% full-year revenue growth and 3.5% operating-income growth, so management continues to anticipate a return to growth despite the first-half decline. Work in process was ¥1.809bn, representing 91.4% of reported inventory, which is consistent with a project-based business but heightens execution, cost-overrun, and timing sensitivity. The provision for loss on orders increased to ¥0.334bn from ¥0.129bn a year earlier, reinforcing the need to monitor project profitability and execution discipline. With a single store-facility production segment, consolidated results are directly exposed to this core business's order timing and margin performance.

Financial Health

Liquidity is strong at the reporting date. Current assets of ¥20.080bn exceeded current liabilities of ¥11.030bn, producing working capital of ¥9.050bn and a healthy 182.0% current ratio. The 177.2% quick ratio shows that liquidity is predominantly supported by cash and receivables rather than inventories. Cash and deposits were ¥11.225bn, equal to 43.5% of total assets and 7.29x short-term debt. Interest-bearing debt totaled ¥1.928bn, comprising ¥1.540bn of short-term loans and ¥0.388bn of long-term loans. Debt/capital was a conservative 12.2%, while debt/EBITDA was 1.89x, both consistent with manageable financial leverage. The reported debt-to-equity ratio was 0.87x, below the 2.0x aggressive-leverage threshold. Interest servicing capacity is robust, with EBITDA interest coverage of 53.74x. However, the short-term debt ratio of 79.9% is elevated and creates a refinancing-risk flag, even though cash coverage substantially mitigates immediate maturity risk. The balance-sheet structure provides a large liquid-asset buffer against this maturity concentration. Accounts receivable declined by ¥2.699bn, or 33.3%, to ¥5.412bn. Accounts payable declined by ¥2.404bn, or 36.9%, to ¥4.109bn. These movements reduced both operating asset and operating liability balances, but the larger receivable reduction contributed net cash release in the period. Long-term loans declined by ¥0.133bn, or 25.5%, to ¥0.388bn, reducing longer-dated borrowing. Total equity increased to ¥13.837bn from ¥13.111bn, supported by first-half earnings, while retained earnings increased ¥0.438bn to ¥4.600bn. Goodwill of ¥0.523bn was only 3.8% of equity and 0.51x EBITDA, indicating limited acquisition-premium and impairment exposure. Contract liabilities were ¥1.883bn, which remain relevant to project delivery timing and future revenue recognition.

Notable B/S Changes

Accounts receivable: -¥2.699bn (-33.3%) to ¥5.412bn - reduced capital tied up in receivables and supported first-half operating working-capital cash flow. Accounts payable: -¥2.404bn (-36.9%) to ¥4.109bn - supplier-payment outflows partly offset the cash benefit from lower receivables and may reflect a lower project activity base. Long-term loans: -¥0.133bn (-25.5%) to ¥0.388bn - deleveraging modestly improves solvency, but debt maturity remains concentrated in short-term borrowings. Total assets: -¥3.918bn (-13.2%) to ¥25.822bn - the contraction was led by lower current operating balances, while cash remained substantial at ¥11.225bn.

Cash Flow Quality

Cash-flow quality was the principal weakness in the first half. Operating cash flow was ¥0.163bn, equivalent to only 0.25x reported net income of ¥0.665bn and well below the 0.8x quality threshold. Cash conversion, measured as operating cash flow divided by EBITDA, was 0.16x, also materially below the 0.7x warning threshold. Free cash flow was negative ¥0.021bn after ¥0.092bn of capital expenditure. The shortfall is more notable because operating working capital released cash overall: trade receivables and contract assets decreased by ¥4.174bn, while trade payables decreased by ¥3.152bn, for a net ¥1.022bn source before other working-capital movements. A ¥0.254bn decrease in advance payments also supported cash flow. These inflows were offset by substantial cash tax payments of ¥0.928bn, a ¥0.409bn decrease in accrued taxes, a ¥0.350bn decrease in bonus provisions, and a ¥0.199bn decrease in contract liabilities. Thus, low operating cash flow is not explained by an accumulation of receivables; it reflects tax and liability-related cash outflows alongside the lower earnings base. The accruals ratio of 1.9% remains within a favorable sub-5% benchmark, which moderates concern over broad accounting-accrual risk. Nevertheless, the low OCF/net-income ratio and low OCF/EBITDA conversion require improvement before earnings can be considered strongly cash backed. Investing cash flow was negative ¥0.184bn, including ¥0.120bn of intangible-asset purchases and ¥0.092bn of capital expenditure, partly offset by proceeds from a subsidiary sale. Financing cash flow was negative ¥0.376bn, including ¥0.226bn of dividends paid and ¥0.150bn of long-term loan repayment. Cash declined by ¥0.397bn, but cash and cash equivalents still ended at ¥10.939bn. CapEx/depreciation was 0.46x, below the 0.7x underinvestment threshold; continued low reinvestment could constrain system, production-capacity, or maintenance needs over time.

Dividend Sustainability

The interim dividend was ¥20.00 per share, and the maintained full-year dividend forecast is ¥40.00 per share. The supplied payout ratio is 34.7%, which is below the 60% sustainability benchmark and indicates that dividends are covered by reported earnings. The payout burden is therefore not excessive from an accounting-profit perspective. Cash funding is weaker: free cash flow was negative ¥0.021bn and the supplied FCF coverage measure was negative 0.09x. First-half cash dividends paid were ¥0.226bn, exceeding operating cash flow of ¥0.163bn. The balance sheet can absorb this temporary cash-flow gap, given ¥11.225bn of cash and modest interest-bearing debt. However, a sustained pattern of negative free cash flow would make dividend funding increasingly reliant on cash reserves rather than internally generated cash. The full-year dividend commitment will depend on the forecast second-half recovery in operating profit and cash generation. The maintained dividend policy is supported by liquidity, but the appropriate operating measure to monitor is the conversion of second-half earnings into free cash flow.

Risk Assessment

Business risks include Project-demand and completion-timing risk: first-half revenue declined 12.5%, and the maintained annual plan requires ¥35.343bn of second-half revenue., Margin and execution risk: gross margin fell about 173bp and operating margin about 269bp; the ¥0.334bn provision for loss on orders signals heightened exposure to project cost overruns or unprofitable contracts., Industry-specific store-facility production risk: customer capital-expenditure cycles, construction input costs, subcontractor availability, and delivery delays can affect project volumes and margins., Work-in-process concentration risk: ¥1.809bn of work in process represents 91.4% of inventory, increasing sensitivity to project completion, customer acceptance, and estimate revisions., Forecast-delivery risk: operating-income progress of 19.7% is far below the 50% standard Q2 pace, requiring a sharp second-half margin recovery..

Financial risks include Cash-conversion risk: OCF/net income of 0.25x and OCF/EBITDA of 0.16x indicate that reported earnings were not strongly converted into cash in the first half., Refinancing-risk flag: 79.9% of interest-bearing debt is short term, although ¥11.225bn of cash and 7.29x cash-to-short-term-debt coverage significantly mitigate immediate risk., Reinvestment risk: CapEx/depreciation of 0.46x could indicate insufficient ongoing investment if maintained., Dividend cash-coverage risk: free cash flow was negative and first-half dividends paid exceeded operating cash flow..

Key concerns include Likelihood high / impact high: recovery of gross margin and operating leverage is essential, as the full-year plan implies an approximately 9.5% second-half operating margin., Likelihood medium / impact high: order-loss provisions and high work in process could result in further margin pressure if contract estimates deteriorate., Likelihood medium / impact medium: weak cash conversion could persist if tax, contract-liability, and other working-capital outflows remain elevated., Likelihood low to medium / impact medium: short-term debt concentration warrants monitoring despite strong cash coverage., Likelihood medium / impact medium: low capital expenditure relative to depreciation may affect medium-term operating capability if it reflects deferred maintenance or systems investment..

Investment Implications

Key takeaways include The first half shows a substantial operational slowdown: revenue fell 12.5%, operating income fell 49.7%, and operating margin declined to 3.6%., The maintained full-year forecast depends on a steep second-half acceleration in both sales and profitability., Liquidity and debt-service capacity are strong, reducing near-term balance-sheet stress despite high short-term debt concentration., Cash earnings were weak in the first half, with OCF/net income of 0.25x and negative free cash flow., Goodwill and intangible-asset exposure are low relative to equity and assets, limiting M&A-related impairment risk., The dividend is covered by reported earnings and balance-sheet liquidity, but not by first-half free cash flow..

Metrics to watch include Quarterly revenue progress toward the ¥58.0bn full-year forecast, Gross margin recovery from 15.1% and operating-margin recovery from 3.6%, Provision for loss on orders and work-in-process balances, Operating cash flow, OCF/net income, and OCF/EBITDA cash conversion, CapEx/depreciation and intangible-asset investment, Short-term debt refinancing and cash-to-short-term-debt coverage, Second-half dividend funding relative to free cash flow.

Regarding relative positioning, LUCKLAND combines strong liquidity, low debt burden, and limited goodwill exposure with currently weak operating efficiency and cash conversion. Its annualized 9.6% ROE is above the low-return threshold but is underpinned by moderate leverage and asset turnover rather than a strong net-margin profile. Relative financial resilience is therefore stronger than the first-half earnings trend, while operational execution and margin normalization remain the decisive factors for performance.